|
ENGINEER'S ESTIMATE ATTACHMENT A
<br />RAMSEY COUNTY PUBLIC WORKS
<br />County Rd F
<br />S.A.P. 062-612-028
<br />PROJECT NUMBER: P-3388
<br />QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />2021.501/00010 2021.501 MOBILIZATION LUMP SUM 1 100,000.00$ 100,000.00$ 0.76 76,000.00$ 0.24 24,000.00$ 0.76 76,000.00$ 0.24 24,000.00$
<br />2031.502/00130 2031.502 FIELD OFFICE TYPE D - MODIFIED EACH 1 30,000.00$ 30,000.00$ 0.76 22,800.00$ 0.24 7,200.00$ 0.76 22,800.00$ 0.24 7,200.00$
<br />2101.505/00020 2102.505 CLEARING ACRE 0.31 4,500.00$ 1,395.00$ 0.31 1,395.00$ -$ 0.2697 1,213.65$ 0.0403 181.35$
<br />2101.505/00030 2101.505 GRUBBING ACRE 0.31 4,000.00$ 1,240.00$ 0.31 1,240.00$ -$ 0.2697 1,078.80$ 0.0403 161.20$
<br />2101.524/00040 2101.524 CLEARING TREE 4 185.00$ 740.00$ 4 740.00$ -$ 3.48 643.80$ 0.52 96.20$
<br />2101.524/00050 2101.524 GRUBBING TREE 4 200.00$ 800.00$ 4 800.00$ -$ 3.48 696.00$ 0.52 104.00$
<br />2104.502/00110 2104.502 REMOVE CONCRETE APRON EACH 4 270.00$ 1,080.00$ 4 1,080.00$ -$ 3.48 939.60$ 0.52 140.40$
<br />2104.502/00770 2104.502 REMOVE MANHOLE OR CATCH BASIN EACH 13 427.00$ 5,551.00$ 13 5,551.00$ -$ 11.31 4,829.37$ 1.69 721.63$
<br />2104.502/00820 2104.502 REMOVE CASTING EACH 13 120.00$ 1,560.00$ 13 1,560.00$ -$ 11.31 1,357.20$ 1.69 202.80$
<br />2104.502/00850 2104.502 REMOVE GATE VALVE & BOX EACH 5 500.00$ 2,500.00$ -$ 5 2,500.00$ 5 2,500.00$
<br />2104.502/00880 2104.502 REMOVE HYDRANT EACH 2 500.00$ 1,000.00$ -$ 2 1,000.00$ 2 1,000.00$
<br />2104.502/01220 2104.502 REMOVE SIGN EACH 4 40.00$ 160.00$ 4 160.00$ 3.48 139.20$ 0.52 20.80$
<br />2104.503/00195 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT 296 4.00$ 1,184.00$ 296 1,184.00$ -$ 257.52 1,030.08$ 38.48 153.92$
<br />2104.503/00205 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT 10258 2.00$ 20,516.00$ 10258 20,516.00$ -$ 8924.46 17,848.92$ 1333.54 2,667.08$
<br />2104.503/00270 2104.503 REMOVE WATER MAIN LIN FT 1293 12.00$ 15,516.00$ -$ 1293 15,516.00$ 1293 15,516.00$
<br />2104.503/00285 2104.503 REMOVE SEWER PIPE (STORM)LIN FT 1203 12.00$ 14,436.00$ 1203 14,436.00$ -$ 1046.61 12,559.32$ 156.39 1,876.68$
<br />2104.503/00315 2104.503 REMOVE CURB AND GUTTER LIN FT 248 4.50$ 1,116.00$ 248 1,116.00$ -$ 215.76 970.92$ 32.24 145.08$
<br />2104.504/00080 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD 248 7.00$ 1,736.00$ 248 1,736.00$ -$ 215.76 1,510.32$ 32.24 225.68$
<br />2104.504/00110 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 236 4.00$ 944.00$ 236 944.00$ -$ 205.32 821.28$ 30.68 122.72$
<br />2104.504/00120 2104.504 REMOVE BITUMINOUS PAVEMENT SQ YD 8009 5.00$ 40,045.00$ 8009 40,045.00$ -$ 6967.83 34,839.15$ 1041.17 5,205.85$
<br />2104.518/00140 2104.518 REMOVE CONCRETE WALK SQ FT 4127 2.00$ 8,254.00$ 4127 8,254.00$ -$ 3590.49 7,180.98$ 536.51 1,073.02$
<br />2104.603/01850 2104.603 ABANDON WATER MAIN LIN FT 125 9.50$ 1,187.50$ -$ 125 1,187.50$ 125 1,187.50$
<br />2105.507/00015 2105.507 COMMON EXCAVATION (P)CU YD 12554 9.50$ 119,265.85$ 12554 119,265.85$ -$ 10922.241 103,761.29$ 1632.059 15,504.56$
<br />2105.507/00290 2105.507 SELECT GRANULAR BORROW (CV) (P)CU YD 7845 18.00$ 141,210.00$ 7845 141,210.00$ -$ 6825.15 122,852.70$ 1019.85 18,357.30$
<br />2105.507/00380 2105.507 COMMON BORROW (CV) (P)CU YD 2225 26.00$ 57,850.00$ 2225 57,850.00$ -$ 1935.75 50,329.50$ 289.25 7,520.50$
<br />2123.610/00410 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 100 160.00$ 16,000.00$ 100 16,000.00$ -$ 87 13,920.00$ 13 2,080.00$
<br />2130.523/00010 2130.523 WATER M GALLON 100 50.00$ 5,000.00$ 100 5,000.00$ -$ 87 4,350.00$ 13 650.00$
<br />2211.507/00210 2211.507 AGGREGATE BASE (CV) CLASS 6 (P)CU YD 2392 28.00$ 66,976.00$ 2392 66,976.00$ -$ 2081.04 58,269.12$ 310.96 8,706.88$
<br />2357.506/00010 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GALLON 999 2.00$ 1,998.00$ 999 1,998.00$ -$ 869.13 1,738.26$ 129.87 259.74$
<br />2360.509/20100 2360.509 TYPE SP 12.5 BITUMINOUS MIXTURE FOR PATHCHING TON 40 140.00$ 5,600.00$ 40 5,600.00$ -$ 34.8 4,872.00$ 5.2 728.00$
<br />2360.509/24200 2360.509 TYPE SP 12.5 WEARING COURSE MIX (4,B)TON 564 60.00$ 33,840.00$ 564 33,840.00$ -$ 490.68 29,440.80$ 73.32 4,399.20$
<br />2360.509/24205 2360.509 TYPE SP 12.5 NON WEAR COURSE MIX (4,B)TON 1913 58.00$ 110,954.00$ 1913 110,954.00$ -$ 1664.31 96,529.98$ 248.69 14,424.02$
<br />2360.509/24600 2360.509 TYPE SP 12.5 WEARING COURSE MIX (4,F)TON 2041 75.00$ 153,075.00$ 2041 153,075.00$ -$ 1775.67 133,175.25$ 265.33 19,899.75$
<br />2451.607/00430 2451.607 SPECIAL FILTER AGGREGATE (LV)CU YD 130 45.00$ 5,850.00$ 130 5,850.00$ -$ 113.1 5,089.50$ 16.9 760.50$
<br />2501.502/05018 2501.502 18" RC PIPE APRON EACH 2 650.00$ 1,300.00$ 2 1,300.00$ -$ 1.74 1,131.00$ 0.26 169.00$
<br />2501.502/05021 2501.502 21" RC PIPE APRON EACH 1 750.00$ 750.00$ 1 750.00$ -$ 0.87 652.50$ 0.13 97.50$
<br />2501.602/60018 2501.602 TRASH GUARD FOR 18" PIPE APRON EACH 1 300.00$ 300.00$ 1 300.00$ -$ 0.87 261.00$ 0.13 39.00$
<br />2502.503/06040 2502.503 4" PVC PIPE DRAIN LIN FT 30 8.61$ 258.30$ 30 258.30$ -$ 26.1 224.72$ 3.9 33.58$
<br />2502.503/09040 2502.503 4" PERF PVC PIPE DRAIN LIN FT 200 9.54$ 1,908.00$ 200 1,908.00$ -$ 174 1,659.96$ 26 248.04$
<br />2503.503/19125 2503.503 12" RC PIPE SEWER DES 3006 CL V LIN FT 94 43.00$ 4,042.00$ 94 4,042.00$ -$ 81.78 3,516.54$ 12.22 525.46$
<br />2503.503/19155 2503.503 15" RC PIPE SEWER DES 3006 CL V LIN FT 1074 45.00$ 48,330.00$ 1074 48,330.00$ -$ 934.38 42,047.10$ 139.62 6,282.90$
<br />2503.503/19185 2503.503 18" RC PIPE SEWER DES 3006 CL V LIN FT 105 45.00$ 4,725.00$ 105 4,725.00$ -$ 91.35 4,110.75$ 13.65 614.25$
<br />2503.503/19215 2503.503 21" RC PIPE SEWER DES 3006 CL V LIN FT 473 45.00$ 21,285.00$ 473 21,285.00$ -$ 411.51 18,517.95$ 61.49 2,767.05$
<br />2503.503/19243 2503.503 24" RC PIPE SEWER DES 3006 CL III LIN FT 19 50.00$ 950.00$ 19 950.00$ -$ 16.53 826.50$ 2.47 123.50$
<br />2503.602/00320 2503.602 CONNECT TO EXISTING STORM SEWER EACH 6 700.00$ 4,200.00$ 6 4,200.00$ -$ 5.22 3,654.00$ 0.78 546.00$
<br />2503.602/00360 2503.602 CONNECT TO EXISTING DRAINAGE STRUCTURE EACH 2 1,123.00$ 2,246.00$ 2 2,246.00$ -$ 1.74 1,954.02$ 0.26 291.98$
<br />2503.602 2503.602 36" DOUBLE HDPE MANIFOLD EACH 1 10,000.00$ 10,000.00$ 1 10,000.00$ -$ 0.87 8,700.00$ 0.13 1,300.00$
<br />2503.603/36360 2503.603 36" PERF HDPE PIPE SEWER LIN FT 200 164.00$ 32,800.00$ 200 32,800.00$ -$ 174 28,536.00$ 26 4,264.00$
<br />2503.604/00004 2503.604 4" INSULATION SQ YD 20 50.00$ 1,000.00$ -$ 20 1,000.00$ 20 1,000.00$
<br />2504.602/00010 2504.602 CONNECT TO EXISTING WATER MAIN EACH 5 2,000.00$ 10,000.00$ -$ 5 10,000.00$ 5 10,000.00$
<br />2504.602/00014 2504.602 CONNECT TO EXISTING WATER SERVICE EACH 2 1,500.00$ 3,000.00$ -$ 2 3,000.00$ 2 3,000.00$
<br />2504.602/00020 2504.602 HYDRANT EACH 3 3,500.00$ 10,500.00$ -$ 3 10,500.00$ 3 10,500.00$
<br />2504.602/00021 2504.602 RELOCATE HYDRANT EACH 2 2,000.00$ 4,000.00$ 2 4,000.00$ -$ 1.74 3,480.00$ 0.26 520.00$
<br />2504.602/00033 2504.602 ADJUST GATE VALVE EACH 5 400.00$ 2,000.00$ 5 2,000.00$ -$ 4.35 1,740.00$ 0.65 260.00$
<br />2504.602/00410 2504.602 1" CORPORATION STOP EACH 2 425.00$ 850.00$ -$ 2 850.00$ 2 850.00$
<br />2504.602/00806 2504.602 6" GATE VALVE & BOX EACH 3 1,500.00$ 4,500.00$ -$ 3 4,500.00$ 3 4,500.00$
<br />2504.602/00808 2504.602 8" GATE VALVE & BOX EACH 4 2,250.00$ 9,000.00$ -$ 4 9,000.00$ 4 9,000.00$
<br />2504.602/01184 2504.602 16"X8" WET TAP EACH 1 5,000.00$ 5,000.00$ -$ 1 5,000.00$ 1 5,000.00$
<br />2504.602/03100 2504.602 1" CURB STOP & BOX EACH 2 475.00$ 950.00$ -$ 2 950.00$ 2 950.00$
<br />2504.603/00710 2504.603 1" TYPE K COPPER PIPE LIN FT 56 30.00$ 1,680.00$ -$ 56 1,680.00$ 56 1,680.00$
<br />2504.603/01062 2504.603 6" WATERMAIN DUCTILE IRON CL 52 LIN FT 64 45.00$ 2,880.00$ -$ 64 2,880.00$ 64 2,880.00$
<br />2504.603/02008 2504.603 8" PVC WATERMAIN C900 LIN FT 1351 40.00$ 54,040.00$ -$ 1351 54,040.00$ 1351 54,040.00$
<br />2504.608/00020 2504.608 DUCTILE IRON FITTINGS POUND 1750 7.00$ 12,250.00$ -$ 1750 12,250.00$ 1750 12,250.00$
<br />2506.502/06000 2506.502 CASTING ASSEMBLY EACH 25 700.00$ 17,500.00$ 25 17,500.00$ -$ 21.75 15,225.00$ 3.25 2,275.00$
<br />2506.502/06020 2506.502 AJUST FRAME AND RING CASTING EACH 12 425.00$ 5,100.00$ 12 5,100.00$ -$ 10.44 4,437.00$ 1.56 663.00$
<br />CSAH RAMSEY COUNTY
<br />NON PARTICIPATING
<br />CITY OF ARDEN HILLS
<br />COUNTY F
<br />SAP 062-612-028
<br />CSAH
<br />PARTICIPATING
<br />UNIT PRICE TOTAL AMOUNTITEM NO CONTRACT ITEM UNIT TOTAL
<br />ROADWAY WIDENING 13%
<br />CITY OF ARDEN HILLS
<br />WATERMAIN 100%
<br />CITY OF ARDEN HILLS
<br />MISC (PRORATED ITEMS)
<br />CITY OF ARDEN HILLS
|